Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $64,134 initial cash invested.
-9.94%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,216
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,216
Total Expenses
$2,747
Mortgage P&I
69%
$1,523
Property Taxes
24%
$539
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0